[BCB] QoQ Quarter Result on 31-Mar-2003 [#3]

Stock
[BCB] BCB BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 175.14%
YoY- -64.56%
Quarter Report
Latest QR
Upcoming QR
BCB's Result
BCB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 49,157 39,121 40,706 25,783 21,417 30,386 39,486 15.67%
PBT 3,534 3,403 2,125 1,688 317 1,236 1,046 124.66%
Tax -1,241 -919 -1,049 -1,201 -140 -594 -986 16.52%
NP 2,293 2,484 1,076 487 177 642 60 1027.07%
-
NP to SH 2,293 2,484 1,076 487 177 642 60 1027.07%
-
Tax Rate 35.12% 27.01% 49.36% 71.15% 44.16% 48.06% 94.26% -
Total Cost 46,864 36,637 39,630 25,296 21,240 29,744 39,426 12.17%
-
Net Worth 291,272 289,799 207,272 284,083 273,366 280,875 285,999 1.22%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 291,272 289,799 207,272 284,083 273,366 280,875 285,999 1.22%
NOSH 206,576 206,999 207,272 202,916 196,666 200,625 200,000 2.17%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.66% 6.35% 2.64% 1.89% 0.83% 2.11% 0.15% -
ROE 0.79% 0.86% 0.52% 0.17% 0.06% 0.23% 0.02% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.80 18.90 19.64 12.71 10.89 15.15 19.74 13.24%
EPS 1.11 1.20 0.52 0.24 0.09 0.32 0.03 1003.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.40 1.00 1.40 1.39 1.40 1.43 -0.93%
Adjusted Per Share Value based on latest NOSH - 202,916
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.92 9.48 9.87 6.25 5.19 7.37 9.57 15.71%
EPS 0.56 0.60 0.26 0.12 0.04 0.16 0.01 1353.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7061 0.7025 0.5025 0.6887 0.6627 0.6809 0.6933 1.22%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.65 0.58 0.57 0.68 0.71 0.78 0.85 -
P/RPS 2.73 3.07 2.90 5.35 6.52 5.15 4.31 -26.18%
P/EPS 58.56 48.33 109.80 283.33 788.89 243.75 2,833.33 -92.41%
EY 1.71 2.07 0.91 0.35 0.13 0.41 0.04 1114.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.57 0.49 0.51 0.56 0.59 -15.25%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 27/11/03 29/08/03 22/05/03 27/02/03 29/11/02 29/08/02 -
Price 0.65 0.64 0.60 0.61 0.69 0.71 0.83 -
P/RPS 2.73 3.39 3.06 4.80 6.34 4.69 4.20 -24.90%
P/EPS 58.56 53.33 115.58 254.17 766.67 221.87 2,766.67 -92.29%
EY 1.71 1.88 0.87 0.39 0.13 0.45 0.04 1114.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.60 0.44 0.50 0.51 0.58 -14.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment